4310.T JPX
Dream Incubator Inc.
1W: -2.8%
1M: -3.3%
3M: -3.2%
YTD: -13.8%
1Y: -3.4%
3Y: +9.8%
5Y: +230.1%
¥2,491.00 ($15.77)
-12.00 (-0.48%)
Weekly Expected Move ±2.9%
¥2357
¥2430
¥2503
¥2576
¥2649
Overview
Chart
Financials
Income Statement
Cash Flow
Balance Sheet
Earnings
Analysis
Technicals
Weather
Peers
Income Trends
Revenue
$6.2B
+15.0% ▲
5Y CAGR: -22.9%
Gross Profit
$2.9B
+546.8% ▲
5Y CAGR: -22.4%
Operating Income
$258M
+113.1% ▲
5Y CAGR: +15.8%
Net Income
$171M
+109.3% ▲
EPS (Diluted)
$19.35
+109.6% ▲
EBITDA
$364M
+118.9% ▲
5Y CAGR: +2.6%
Profit Margins
Year-over-Year Growth
View Full Income Statement
| Line Item | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 |
|---|---|---|---|---|---|
| Revenue | $27.8B | $35.6B | $30.1B | $5.4B | $6.2B |
| YoY Growth | +22.1% | +28.0% | -15.3% | -82.2% | +15.0% |
| Cost of Revenue | $16.8B | $20.8B | $16.7B | $4.9B | $3.3B |
| Gross Profit | $11.0B | $14.7B | $13.4B | $453M | $2.9B |
| Gross Margin | 39.6% | 41.4% | 44.4% | 8.4% | 47.4% |
| R&D Expenses | $0 | $0 | $0 | $0 | $0 |
| SG&A Expenses | $0 | $0 | $0 | $2.4B | $2.7B |
| Operating Expenses | $11.9B | $14.9B | $12.2B | $2.4B | $2.7B |
| Operating Income | -$957M | -$168M | $1.2B | -$2.0B | $258M |
| Operating Margin | -3.4% | -0.5% | 3.9% | -36.6% | 4.2% |
| Interest Expense | $15M | $13M | $8M | $0 | $0 |
| Income Before Tax | -$2.4B | $35M | $17.6B | -$2.0B | $297M |
| Tax Expense | $118M | -$26M | $5.9B | $232M | $60M |
| Net Income | -$2.1B | $7M | $11.6B | -$1.8B | $171M |
| Net Margin | -7.6% | 0.0% | 38.3% | -34.3% | 2.8% |
| EPS (Diluted) | $-215.19 | $0.72 | $1183.30 | $-202.22 | $19.35 |
| EBITDA | -$2.0B | $557M | $18.0B | -$1.9B | $364M |
| Shares Outstanding | 10M | 10M | 10M | 9M | 9M |